Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $3.9B, and stands at 2.05× annualized EBITDA.
CASH
-7.3%
170
TOTAL DEBT
+0.0%
4,057
NET DEBT
+0.4%
3,887
NET DEBT / ANN. EBITDA
-0.5%
2.05×
| Balance sheet | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-03 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 468 | 170 | 195 | 189 | 189 | 181 | 183 | 170 | -7.3% | -10.0% | |
| Accounts receivable | 954 | 958 | 1,018 | 1,039 | 1,015 | 1,013 | 1,072 | 1,104 | +3.0% | +6.3% | |
| Other current assets | 98 | 98 | 85 | 120 | 116 | 74 | 47 | 141 | +200.0% | +17.1% | |
| Total current assets | 1,653 | 1,361 | 1,476 | 1,502 | 1,463 | 1,412 | 1,487 | 1,581 | +6.4% | +5.3% | |
| Current ratio | 0.88× | 0.75× | 0.85× | 0.77× | 0.74× | 0.60× | 0.61× | 0.60× | -0.7% | -22.0% | |
| Goodwill | 6,730 | 6,548 | 6,590 | 6,655 | 6,665 | 6,746 | 6,791 | 6,793 | +0.0% | +2.1% | |
| Property, plant & equipment | 1,916 | 1,892 | 1,889 | 1,913 | 1,916 | 1,932 | 1,930 | 1,929 | -0.0% | +0.9% | |
| Total assets | 12,344 | 11,759 | 11,855 | 11,918 | 11,832 | 11,864 | 11,942 | 11,982 | +0.3% | +0.5% | |
| Return on assets (annualized) | 4.6% | 5.1% | 5.2% | 5.4% | 5.6% | 5.6% | 5.9% | 5.8% | -1.4% | +7.5% | |
| Accounts payable | 153 | 138 | 172 | 172 | 156 | 206 | 158 | 127 | -20.1% | -26.4% | |
| Accrued liabilities | 263 | 251 | 281 | 270 | 299 | 276 | 379 | 331 | -12.7% | +22.7% | |
| Short-term debt | 750 | 688 | 640 | 847 | 759 | 1,038 | 1,252 | 1,410 | +12.6% | +66.5% | |
| Total current liabilities | 1,874 | 1,812 | 1,731 | 1,946 | 1,984 | 2,335 | 2,451 | 2,626 | +7.1% | +35.0% | |
| Long-term debt | 4,721 | 4,323 | 4,324 | 4,051 | 4,054 | 4,055 | 4,056 | 4,057 | +0.0% | +0.1% | |
| Total liabilities | 7,298 | 6,840 | 6,742 | 6,682 | 6,756 | 7,126 | 7,259 | 7,462 | +2.8% | +11.7% | |
| Net debt | 4,253 | 4,868 | 4,129 | 3,862 | 3,865 | 4,933 | 3,872 | 3,887 | +0.4% | +0.6% | |
| Temporary equity | 120 | 105 | 113 | 116 | 119 | 114 | 120 | 122 | +0.9% | +4.7% | |
| Stockholders' equity | 4,926 | 4,814 | 5,000 | 5,120 | 4,957 | 4,624 | 4,562 | 4,398 | -3.6% | -14.1% | |
| Net debt / TTM EBITDA | 2.56× | 2.84× | 2.38× | 2.17× | 2.14× | 2.71× | 2.06× | 2.05× | -0.5% | -5.5% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM3,872
TOTAL DEBT+1
CASH & EQUIVALENTS+13
ROUNDING+1
TO3,887
No bridge for this line yet — select Net debt to see its QoQ walk.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-07-21 ↗